Unit: 1.000.000đ
  Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025
1. Total business operating revenue 1,305 6,914 4,287 113,646 22,432
2. Deductions of revenue 0 0
3. Net revenues (1)-(2) 1,305 6,914 4,287 113,646 22,432
4. Cost of goods sold 172 550 471 106,644 21,166
5. Gross profit (3)-(4) 1,134 6,364 3,816 7,001 1,266
6. Revenue of financial operations 0 0 0 713 546
7. Financial expense 25,096 5,070 13,496 5,825 10,804
-In which: Loan interest expenses 25,096 5,070 13,496 5,827 10,804
8. Profit or loss from joint ventures, associated companies 432 2,863 0 0 -27
9. Cost of sales 0 0 291 178
10. Enterprise administration expenses 25,325 3,495 -22,254 -29,207 259
11. Net profit from business operations (5)+(6)-(7)+(8)-(9)-(10) -48,855 662 12,574 30,806 -9,456
12. Other income 3,000 0 27,146
13. Other expenses 4,450 0 4,391 2,646 3,492
14. Other profit (12)-(13) -1,450 0 -4,391 -2,646 23,654
15. Total accounting profit before tax (11)+(14) -50,305 662 8,183 28,160 14,198
16. Costs of current corporate income tax -3,452 4,014 4,535 3,853
17. Costs of deferred corporate income tax 0 0
18. Costs of corporate income tax (16)+(17) -3,452 4,014 4,535 3,853
19. Profit after corporate income tax (15)-(18) -46,853 662 4,169 23,625 10,345
20. Interest after tax of shareholders who not control -30 -2 -2 106 -77
21. Profit after tax of parent company shareholders (19)-(20) -46,823 664 4,171 23,518 10,422
Number of outstanding shares
Earnings per 1 share (basic EPS)
Earnings per 1 share (diluted EPS)